|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$789.4M
0.11%
YoY
|
$788.5M
15.85%
YoY
|
$680.6M
-0.21%
YoY
|
$682.0M
-9.7%
YoY
|
$755.3M
1.06%
YoY
|
| Depreciation, Depletion And Amortization |
$231.3M
10.78%
YoY
|
$208.8M
4.77%
YoY
|
$199.3M
-0.65%
YoY
|
$200.6M
7.68%
YoY
|
$186.3M
12.91%
YoY
|
| Cash From Operating Activities |
$962.2M
4.37%
YoY
|
$921.9M
-25.49%
YoY
|
$1.237B
89.92%
YoY
|
$651.5M
-21.34%
YoY
|
$828.3M
-20.46%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$221.8M
-19.32%
YoY
|
$274.9M
4.17%
YoY
|
$263.9M
0.73%
YoY
|
$262.0M
-5.76%
YoY
|
$278.0M
23.39%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$33.40M
-666.1%
YoY
|
$5.900M
73.53%
YoY
|
$3.400M
-97.06%
YoY
|
$115.6M
-118.33%
YoY
|
-$630.6M
-21.2%
YoY
|
| Cash From Investing Activities |
-$255.2M
-5.13%
YoY
|
-$269.0M
3.26%
YoY
|
-$260.5M
77.94%
YoY
|
-$146.4M
-83.89%
YoY
|
-$908.6M
-11.41%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$34.80M
-34.46%
YoY
|
$53.10M
48.74%
YoY
|
$35.70M
-7.99%
YoY
|
$38.80M
351.16%
YoY
|
$8.600M
-81.82%
YoY
|
| Debt Paid & Issued, Net |
$267.9M
-66.56%
YoY
|
$801.1M
198.81%
YoY
|
$268.1M
-65.27%
YoY
|
$772.0M
200.27%
YoY
|
$257.1M
-0.23%
YoY
|
| Cash From Financing Activities |
-$840.9M
44.21%
YoY
|
-$583.1M
-50.76%
YoY
|
-$1.184B
143.06%
YoY
|
-$487.2M
-2314.55%
YoY
|
$22.00M
-90.04%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$962.2M
4.37%
YoY
|
$921.9M
-25.49%
YoY
|
$1.237B
89.92%
YoY
|
$651.5M
-21.34%
YoY
|
$828.3M
-20.46%
YoY
|
| Cash From Investing Activities |
-$255.2M
-5.13%
YoY
|
-$269.0M
3.26%
YoY
|
-$260.5M
77.94%
YoY
|
-$146.4M
-83.89%
YoY
|
-$908.6M
-11.41%
YoY
|
| Cash From Financing Activities |
-$840.9M
44.21%
YoY
|
-$583.1M
-50.76%
YoY
|
-$1.184B
143.06%
YoY
|
-$487.2M
-2314.55%
YoY
|
$22.00M
-90.04%
YoY
|
| Net Change In Cash |
$707.0M
3525.64%
YoY
|
$19.50M
-111.65%
YoY
|
-$167.4M
845.76%
YoY
|
-$17.70M
-75.38%
YoY
|
-$71.90M
-126.81%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$962.2M
4.37%
YoY
|
$921.9M
-25.49%
YoY
|
$1.237B
89.92%
YoY
|
$651.5M
-21.34%
YoY
|
$828.3M
-20.46%
YoY
|
| Capital Expenditures |
$221.8M
-19.32%
YoY
|
$274.9M
4.17%
YoY
|
$263.9M
0.73%
YoY
|
$262.0M
-5.76%
YoY
|
$278.0M
23.39%
YoY
|
| Free Cash Flow |
$740.4M
14.44%
YoY
|
$647.0M
-33.53%
YoY
|
$973.4M
149.91%
YoY
|
$389.5M
-29.22%
YoY
|
$550.3M
-32.56%
YoY
|
|
Concept
|
2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$1.016B
526.12%
YoY
|
$226.6M
5.3%
YoY
|
$225.5M
1.08%
YoY
|
$175.0M
-4.99%
YoY
|
$162.3M
-2.23%
YoY
|
$215.2M
-1.87%
YoY
|
$223.1M
31.16%
YoY
|
$184.2M
21.1%
YoY
|
$166.0M
19.34%
YoY
|
$219.3M
18.09%
YoY
|
$170.1M
-23.69%
YoY
|
$152.1M
28.35%
YoY
|
$139.1M
-10.2%
YoY
|
$185.7M
-5.93%
YoY
|
$222.9M
4.94%
YoY
|
$118.5M
-35.49%
YoY
|
$154.9M
-4.26%
YoY
|
$197.4M
-1.64%
YoY
|
$212.4M
3.06%
YoY
|
$183.7M
-6.23%
YoY
|
| Depreciation, Depletion And Amortization |
$63.00M
17.1%
YoY
|
$59.20M
15.4%
YoY
|
$61.20M
12.09%
YoY
|
$57.10M
0.0%
YoY
|
$53.80M
17.47%
YoY
|
$51.30M
4.91%
YoY
|
$54.60M
1.49%
YoY
|
$57.10M
17.01%
YoY
|
$45.80M
-4.18%
YoY
|
$48.90M
-6.68%
YoY
|
$53.80M
7.6%
YoY
|
$48.80M
-0.81%
YoY
|
$47.80M
-2.45%
YoY
|
$52.40M
11.02%
YoY
|
$50.00M
5.93%
YoY
|
$49.20M
12.33%
YoY
|
$49.00M
1.87%
YoY
|
$47.20M
14.84%
YoY
|
$47.20M
11.32%
YoY
|
$43.80M
10.61%
YoY
|
| Cash From Operating Activities |
$50.90M
-55.93%
YoY
|
$542.0M
18.16%
YoY
|
$258.8M
60.05%
YoY
|
$45.90M
-71.86%
YoY
|
$115.5M
-16.55%
YoY
|
$458.7M
-20.53%
YoY
|
$161.7M
-39.19%
YoY
|
$163.1M
-43.91%
YoY
|
$138.4M
33.85%
YoY
|
$577.2M
43.8%
YoY
|
$265.9M
177.85%
YoY
|
$290.8M
113.04%
YoY
|
$103.4M
477.65%
YoY
|
$401.4M
-11.86%
YoY
|
$95.70M
-33.63%
YoY
|
$136.5M
-47.68%
YoY
|
$17.90M
-155.59%
YoY
|
$455.4M
9.84%
YoY
|
$144.2M
-46.83%
YoY
|
$260.9M
-16.03%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$32.50M
-12.4%
YoY
|
$83.70M
-2.22%
YoY
|
$52.70M
-10.68%
YoY
|
$48.30M
-29.28%
YoY
|
$37.10M
-40.16%
YoY
|
$85.60M
11.6%
YoY
|
$59.00M
-13.99%
YoY
|
$68.30M
19.61%
YoY
|
$62.00M
0.81%
YoY
|
$76.70M
-180.57%
YoY
|
$68.60M
-205.21%
YoY
|
$57.10M
-198.62%
YoY
|
$61.50M
40.73%
YoY
|
-$95.20M
8.06%
YoY
|
-$65.20M
-15.43%
YoY
|
-$57.90M
-9.81%
YoY
|
$43.70M
-10.08%
YoY
|
-$88.10M
10.54%
YoY
|
-$77.10M
31.79%
YoY
|
-$64.20M
32.1%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$729.9M
N/A
|
$700.0K
-87.72%
YoY
|
-$14.30M
N/A
|
-$19.80M
N/A
|
$0.00
-100.0%
YoY
|
$5.700M
470.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$200.0K
N/A
|
$1.000M
-76.74%
YoY
|
-$100.0K
-100.1%
YoY
|
$2.500M
-79.84%
YoY
|
$0.00
N/A
|
$4.300M
-57.43%
YoY
|
$98.90M
98800.0%
YoY
|
$12.40M
-81.16%
YoY
|
$0.00
N/A
|
$10.10M
-101.26%
YoY
|
$100.0K
-75.0%
YoY
|
$65.80M
3770.59%
YoY
|
| Cash From Investing Activities |
-$762.4M
1954.99%
YoY
|
-$83.00M
3.88%
YoY
|
-$67.00M
13.56%
YoY
|
-$68.10M
-0.29%
YoY
|
-$37.10M
-39.97%
YoY
|
-$79.90M
5.55%
YoY
|
-$59.00M
-14.12%
YoY
|
-$68.30M
25.09%
YoY
|
-$61.80M
0.49%
YoY
|
-$75.70M
-16.72%
YoY
|
-$68.70M
-303.86%
YoY
|
-$54.60M
20.0%
YoY
|
-$61.50M
40.73%
YoY
|
-$90.90M
16.54%
YoY
|
$33.70M
-143.77%
YoY
|
-$45.50M
-2943.75%
YoY
|
-$43.70M
-94.21%
YoY
|
-$78.00M
-91.16%
YoY
|
-$77.00M
32.53%
YoY
|
$1.600M
-103.41%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$10.90M
-36.63%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$17.20M
5633.33%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$300.0K
-91.43%
YoY
|
N/A
N/A
|
N/A
N/A
|
-$9.200M
N/A
|
$3.500M
-59.77%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$8.700M
8600.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$502.2M
4266.96%
YoY
|
N/A
|
N/A
|
N/A
|
$11.50M
-18.44%
YoY
|
N/A
|
N/A
|
N/A
|
$14.10M
291.67%
YoY
|
N/A
|
N/A
|
N/A
|
$3.600M
2.86%
YoY
|
N/A
|
N/A
|
N/A
|
$3.500M
94.44%
YoY
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$781.7M
-603.67%
YoY
|
-$462.6M
22.64%
YoY
|
-$235.4M
598.52%
YoY
|
$12.30M
-111.77%
YoY
|
-$155.2M
129.25%
YoY
|
-$377.2M
-21.9%
YoY
|
-$33.70M
-81.59%
YoY
|
-$104.5M
-77.93%
YoY
|
-$67.70M
51.45%
YoY
|
-$483.0M
54.07%
YoY
|
-$183.1M
99.02%
YoY
|
-$473.4M
449.83%
YoY
|
-$44.70M
-1115.91%
YoY
|
-$313.5M
-3.54%
YoY
|
-$92.00M
197.73%
YoY
|
-$86.10M
-63.33%
YoY
|
$4.400M
-99.28%
YoY
|
-$325.0M
-149.72%
YoY
|
-$30.90M
-84.72%
YoY
|
-$234.8M
-1.18%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$50.90M
-55.93%
YoY
|
$542.0M
18.16%
YoY
|
$258.8M
60.05%
YoY
|
$45.90M
-71.86%
YoY
|
$115.5M
-16.55%
YoY
|
$458.7M
-20.53%
YoY
|
$161.7M
-39.19%
YoY
|
$163.1M
-43.91%
YoY
|
$138.4M
33.85%
YoY
|
$577.2M
43.8%
YoY
|
$265.9M
177.85%
YoY
|
$290.8M
113.04%
YoY
|
$103.4M
477.65%
YoY
|
$401.4M
-11.86%
YoY
|
$95.70M
-33.63%
YoY
|
$136.5M
-47.68%
YoY
|
$17.90M
-155.59%
YoY
|
$455.4M
9.84%
YoY
|
$144.2M
-46.83%
YoY
|
$260.9M
-16.03%
YoY
|
| Cash From Investing Activities |
-$762.4M
1954.99%
YoY
|
-$83.00M
3.88%
YoY
|
-$67.00M
13.56%
YoY
|
-$68.10M
-0.29%
YoY
|
-$37.10M
-39.97%
YoY
|
-$79.90M
5.55%
YoY
|
-$59.00M
-14.12%
YoY
|
-$68.30M
25.09%
YoY
|
-$61.80M
0.49%
YoY
|
-$75.70M
-16.72%
YoY
|
-$68.70M
-303.86%
YoY
|
-$54.60M
20.0%
YoY
|
-$61.50M
40.73%
YoY
|
-$90.90M
16.54%
YoY
|
$33.70M
-143.77%
YoY
|
-$45.50M
-2943.75%
YoY
|
-$43.70M
-94.21%
YoY
|
-$78.00M
-91.16%
YoY
|
-$77.00M
32.53%
YoY
|
$1.600M
-103.41%
YoY
|
| Cash From Financing Activities |
$781.7M
-603.67%
YoY
|
-$462.6M
22.64%
YoY
|
-$235.4M
598.52%
YoY
|
$12.30M
-111.77%
YoY
|
-$155.2M
129.25%
YoY
|
-$377.2M
-21.9%
YoY
|
-$33.70M
-81.59%
YoY
|
-$104.5M
-77.93%
YoY
|
-$67.70M
51.45%
YoY
|
-$483.0M
54.07%
YoY
|
-$183.1M
99.02%
YoY
|
-$473.4M
449.83%
YoY
|
-$44.70M
-1115.91%
YoY
|
-$313.5M
-3.54%
YoY
|
-$92.00M
197.73%
YoY
|
-$86.10M
-63.33%
YoY
|
$4.400M
-99.28%
YoY
|
-$325.0M
-149.72%
YoY
|
-$30.90M
-84.72%
YoY
|
-$234.8M
-1.18%
YoY
|
| Net Change In Cash |
$81.80M
-198.2%
YoY
|
-$3.600M
-325.0%
YoY
|
-$43.60M
-163.19%
YoY
|
-$9.900M
2.06%
YoY
|
-$83.30M
-830.7%
YoY
|
$1.600M
-91.35%
YoY
|
$69.00M
389.36%
YoY
|
-$9.700M
-95.91%
YoY
|
$11.40M
-50.0%
YoY
|
$18.50M
-716.67%
YoY
|
$14.10M
-62.3%
YoY
|
-$237.2M
-4940.82%
YoY
|
$22.80M
-271.43%
YoY
|
-$3.000M
-105.73%
YoY
|
$37.40M
3.03%
YoY
|
$4.900M
-82.31%
YoY
|
-$13.30M
-92.06%
YoY
|
$52.40M
-71.81%
YoY
|
$36.30M
233.03%
YoY
|
$27.70M
5.73%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$50.90M
-55.93%
YoY
|
$542.0M
18.16%
YoY
|
$258.8M
60.05%
YoY
|
$45.90M
-71.86%
YoY
|
$115.5M
-16.55%
YoY
|
$458.7M
-20.53%
YoY
|
$161.7M
-39.19%
YoY
|
$163.1M
-43.91%
YoY
|
$138.4M
33.85%
YoY
|
$577.2M
43.8%
YoY
|
$265.9M
177.85%
YoY
|
$290.8M
113.04%
YoY
|
$103.4M
477.65%
YoY
|
$401.4M
-11.86%
YoY
|
$95.70M
-33.63%
YoY
|
$136.5M
-47.68%
YoY
|
$17.90M
-155.59%
YoY
|
$455.4M
9.84%
YoY
|
$144.2M
-46.83%
YoY
|
$260.9M
-16.03%
YoY
|
| Capital Expenditures |
$32.50M
-12.4%
YoY
|
$83.70M
-2.22%
YoY
|
$52.70M
-10.68%
YoY
|
$48.30M
-29.28%
YoY
|
$37.10M
-40.16%
YoY
|
$85.60M
11.6%
YoY
|
$59.00M
-13.99%
YoY
|
$68.30M
19.61%
YoY
|
$62.00M
0.81%
YoY
|
$76.70M
-180.57%
YoY
|
$68.60M
-205.21%
YoY
|
$57.10M
-198.62%
YoY
|
$61.50M
40.73%
YoY
|
-$95.20M
8.06%
YoY
|
-$65.20M
-15.43%
YoY
|
-$57.90M
-9.81%
YoY
|
$43.70M
-10.08%
YoY
|
-$88.10M
10.54%
YoY
|
-$77.10M
31.79%
YoY
|
-$64.20M
32.1%
YoY
|
| Free Cash Flow |
$18.40M
-76.53%
YoY
|
$458.3M
22.84%
YoY
|
$206.1M
100.68%
YoY
|
-$2.400M
-102.53%
YoY
|
$78.40M
2.62%
YoY
|
$373.1M
-25.45%
YoY
|
$102.7M
-47.95%
YoY
|
$94.80M
-59.44%
YoY
|
$76.40M
82.34%
YoY
|
$500.5M
0.79%
YoY
|
$197.3M
22.62%
YoY
|
$233.7M
20.22%
YoY
|
$41.90M
-262.4%
YoY
|
$496.6M
-8.63%
YoY
|
$160.9M
-27.29%
YoY
|
$194.4M
-40.2%
YoY
|
-$25.80M
-68.07%
YoY
|
$543.5M
9.95%
YoY
|
$221.3M
-32.88%
YoY
|
$325.1M
-9.52%
YoY
|
Loading...